SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Master Components Ltd (MASTER)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: MASTER Plastic Products | Small Cap | Master Components Share Price

BSE Share Price
Not Listed

Master Components Ltd (MASTER)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: MASTER Plastic Products | Small Cap | Master Components Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹138 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹18.6
TTM Sales
₹74.4 Cr.
Book Value per Share
₹92
P/E Ratio
18.60
Lower than its 5-year historical median
Industry PE
38.9
Price to Book (P/B)
3.76
Lower than its 5-year historical median
Price to Sales (P/S)
1.86
Lower than its 5-year historical median
EV/EBITDA
11.63
Lower than its 5-year historical median
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
22.46%
Outperforms industry median
Return on Capital Employed (ROCE)
26.60%
Outperforms industry median
Return on Assets (ROA)
14.57%
Operating Profit Margin
16.5%
Net Profit Margin
10.01%
Gross Profit Margin
15.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
75.42%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
89.08%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
14.64%
Asset Quality
Promoter Holding
67.10%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹33 Cr.
Equity
₹4 Cr.
Face Value
₹10
All Time Low / High
- / -

Master Components stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Master Components Ltd a good quality company?
Master Components Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Master Components Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Master Components Ltd vs industry peers?
Master Components Ltd revenue CAGR is 23.03%, compared to the industry median CAGR of 4.71%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Master Components Ltd?
Promoters hold 67.10% of the Master Components Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Master Components Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of -0.1% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Master Components Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 19.4%11.3%12.9%20.8%20.5%31.5%26.6%-
Value Creation
Index
0.4-0.2-0.10.50.51.30.9-

Growth Parameters

Sales 1513.318.220.725.342.474.474
Sales YoY Gr.--11.9%37.7%13.5%22.2%67.7%75.4%-
Adj EPS 42.32.95.16.710.518.318.6
YoY Gr.--42.3%24.7%76.7%30.7%57.1%75.1%-
BVPS (₹) 2527.330.135.357.573.79292
Adj Net
Profit
1.30.811.72.74.27.37
Cash Flow from Ops. 2.320.82.62.11.72.2-
Debt/CF from Ops. 1.71.12.20.4-0.12.44.9-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA41.2%53.2%75.4%
Adj EPS NA51.3%53.2%75.1%
BVPSNA27.5%37.6%24.7%
Share Price - - - 3.9%

Key Financial Parameters

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
168.81015.515.415.922.120.2
Op. Profit
Mgn %
19.916.612.215.316.915.316.5NAN
Net Profit
Mgn %
8.85.85.28.110.59.99.810
Debt to
Equity
0.50.20.20.1-00.10.3-
Working Cap
Days
01721411421301211150
Cash Conv.
Cycle
010489857067660

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales15131821254274
Operating Expenses + 12111618213662
Manufacturing Costs11223615
Material Costs981213152641
Employee Cost 1111123
Other Costs 1111123
Operating Profit 32234612
Operating Profit Margin (%) 19.8%16.6%11.8%15.3%16.9%15.3%16.5%
Other Income + 0000000
Exceptional Items 0000030
Interest 0000001
Depreciation 1111112
Profit Before Tax 21124910
Tax 1001123
Profit After Tax 1112367
PAT Margin (%) 8.8%5.8%5.1%8.3%10.6%15.3%10.0%
Adjusted EPS (₹)4.02.32.85.26.716.218.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Valuation of Master Components - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 891012232937
Share Capital 0003444
Reserves 89108192533
Debt +3111-0410
Long Term Debt2100003
Short Term Debt0011-047
Minority Interest0000000
Trade Payables1223256
Others Liabilities 3221246
Total Liabilities 15141517264359

Fixed Assets

Net Fixed Assets +8877102428
Gross Block13141415193136
Accumulated Depreciation5677868
CWIP 0001100
Investments 0000000
Inventories2233269
Trade Receivables34456915
Cash Equivalents 1000603
Others Assets 1001234
Total Assets 15141517264359

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 2213222
PBT 21124510
Adjustment 1111112
Changes in Working Capital -10-1-1-2-4-7
Tax Paid -1-0-000-1-2
Cash Flow From Investing Activity + -0-1-0-2-4-11-6
Capex -0-1-0-1-4-12-5
Net Investments 0000000
Others -000-101-0
Cash Flow From Financing Activity + -2-2-1-1846
Net Proceeds from Shares 0000900
Net Proceeds from Borrowing -1-1-1-0-0-03
Interest Paid -0-0-00000
Dividend Paid 000000-0
Others -0-00-1-144
Net Cash Flow -0-1-006-63

Financial Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)16.038.829.8915.8415.4424.7422.46
ROCE (%)19.4211.312.9420.8320.4531.4926.6
Asset Turnover Ratio1.030.921.261.321.181.221.46
PAT to CFO Conversion(x)2211.50.670.330.29
Working Capital Days
Receivable Days84.10103.4081.5076.4072.6063.3059.10
Inventory Days41.5050.6051.1051.7035.5037.3038.10
Payable Days48.9071.5060.6063.5052.1050.5049.90

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Master Components Ltd FAQs

The current trading price of Master Components on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Master Components stood at ₹138.4 Cr

The latest P/E ratio of Master Components as of 31-Dec-1969 is 18.60.

The latest P/B ratio of Master Components as of 31-Dec-1969 is 3.76.

The 52-week high of Master Components is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Master Components is ₹74.38 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Master Components Ltd is a average quality company.

The key valuation ratios of Master Components Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Master Components Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Master Components Ltd

Master Components was incorporated as Master Components Private Limited on December 27, 1999 under the Companies Act, 1956 with the Registrar of Companies, Mumbai. The status of the company was changed to public limited and the name of the company was changed to Master Components Limited vide Special Resolution dated December 26, 2022. The fresh certificate of incorporation consequent to conversion was issued on January 04, 2023 by the Registrar of Companies, Mumbai.

The company is engaged in manufacturing plastic engineering components and subassemblies. Its product is an industrial capital goods and it undergoes stringent quality tests to meet industry standards before they are delivered to its clients. It considers that the proximity of its Nashik facility to Mumbai- Pune Highway, and ability to produce a comprehensive range of plastic components provides it significant competitive advantages. Due to its ability to produce multiple kinds of moulded products at a single location, it is able to cater to various sector MNC’s and its smaller business associates who generally require components of different size and shapes. It endeavors to promptly address any concerns of its business associates through significant senior management engagement. Its manufacturing facility is equipped with the new technology machinery which is situated at Nashik, Maharashtra. It is an International Automotive Task Force (IATF) and also ISO 9001:2015 certified for Quality Management.

Business area of the company

The company is engaged in manufacturing plastic engineering components and subassemblies

Products of the company 

  • Electrical components
  • Automotive components
  • Medical components

History and milestones 

  • 1999: Incorporation of the company Master Components Private Limited.
  • 2010: Award of Excellence from Lear Automotive India Private Limited for the year 2009.
  • 2015: Turnover of the company crossed Rs 10 crore.
  • 2020: Turnover of the company crossed Rs 15 crore.
  • 2021: Certificate of Appreciation from Government of India (Ministry of Finance) for contribution in building strong and resilient nation.
  • 2022: Company converted from Private Limited Company to Public Limited Company vide special resolution passed at General Meeting dated December 26, 2022.
  • 2023: Turnover of the company crossed Rs 20 crore.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: